Estimating Share Value Using the DCF Model Following are forecasts of sales, net operating profit after...
Fantastic news! We've Found the answer you've been seeking!
Question:
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66528c35df5de_87766528c3554b25.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66528c36a1f79_87866528c362821a.jpg)
Transcribed Image Text:
Estimating Share Value Using the DCF Model Following are forecasts of sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of February 26, 2011, for Best Buy, Inc. Assume Reported Horizon Period (In millions) Sales 2011 NOPAT NOA 2012 2013 2014 2015 $40,023 $44,577 $49,650 $55,300 $61,592 1,448 1,628 1,777 2,009 2,226 Terminal Period $62,208 5,287 5,891 6,545 7,282 8,101 2,265 8,214 Answer the following requirements assuming a discount rate (WACC) of 11%, a terminal period growth rate of 1%, common shares outstanding of 410.5 million, net nonoperating obligations (NNO) of $787 million and noncontrolling interest (NCI) on the balance sheet of $690 million. (a) Estimate the value of a share of Best Buy's common stock using the discounted cash flow (DCF) model as of February 26, 2011. Rounding instructions: Round your answers to the nearest whole number except for the discount factors, shares outstanding, and the stock price per share. Round the discount factors to five decimal places, shares outstanding to one decimal place, and the stock price to two decimal places. Use your rounded answers for subsequent calculations. Do not use negative signs with any of your answers below. (in millions) Increase in NOA FCFF (NOPAT - Increase in NOA) Discount factor [1/(1+rw}] Present value of horizon FCFF Assume Reported 2011 (round 5 decimal places) Cum present value of horizon FCFF $ Present value of terminal FCFF Total firm value NNO NCI Horizon Period 2012 2013 2014 2015 Terminal Period Firm equity value $ Shares outstanding (millions) Stock price per share $ (round one decimal place) (round two decimal places) (b) Assume Best Buy (BBY) stock closed at $43.47 on April 1, 2011. How does your valuation estimate compare with this closing price? What do you believe are some reasons for the difference? Ostock prices are a function of many factors. It is impossible to speculate on the reasons for the difference. COur stock price estimate is lower than the BBY market price, indicating that we believe that BBY stock is undervalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our lower stock price estimate might be due to more optimistic forecasts or a lower discount rate compared to other investors' and analysts' model assumptions. COur stock price estimate is lower than the BBY market price, indicating that we believe that BBY stock is overvalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our lower stock price estimate might be due to more optimistic forecasts or a lower discount rate compared to other investors' and analysts' model assumptions. Our stock price estimate is lower than the BBY market price, indicating that we believe that BBY stock is overvalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our lower stock price estimate might be due to more pessimistic forecasts or a higher discount rate compared to other investors' and analysts' model assumptions. Estimating Share Value Using the DCF Model Following are forecasts of sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of February 26, 2011, for Best Buy, Inc. Assume Reported Horizon Period (In millions) Sales 2011 NOPAT NOA 2012 2013 2014 2015 $40,023 $44,577 $49,650 $55,300 $61,592 1,448 1,628 1,777 2,009 2,226 Terminal Period $62,208 5,287 5,891 6,545 7,282 8,101 2,265 8,214 Answer the following requirements assuming a discount rate (WACC) of 11%, a terminal period growth rate of 1%, common shares outstanding of 410.5 million, net nonoperating obligations (NNO) of $787 million and noncontrolling interest (NCI) on the balance sheet of $690 million. (a) Estimate the value of a share of Best Buy's common stock using the discounted cash flow (DCF) model as of February 26, 2011. Rounding instructions: Round your answers to the nearest whole number except for the discount factors, shares outstanding, and the stock price per share. Round the discount factors to five decimal places, shares outstanding to one decimal place, and the stock price to two decimal places. Use your rounded answers for subsequent calculations. Do not use negative signs with any of your answers below. (in millions) Increase in NOA FCFF (NOPAT - Increase in NOA) Discount factor [1/(1+rw}] Present value of horizon FCFF Assume Reported 2011 (round 5 decimal places) Cum present value of horizon FCFF $ Present value of terminal FCFF Total firm value NNO NCI Horizon Period 2012 2013 2014 2015 Terminal Period Firm equity value $ Shares outstanding (millions) Stock price per share $ (round one decimal place) (round two decimal places) (b) Assume Best Buy (BBY) stock closed at $43.47 on April 1, 2011. How does your valuation estimate compare with this closing price? What do you believe are some reasons for the difference? Ostock prices are a function of many factors. It is impossible to speculate on the reasons for the difference. COur stock price estimate is lower than the BBY market price, indicating that we believe that BBY stock is undervalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our lower stock price estimate might be due to more optimistic forecasts or a lower discount rate compared to other investors' and analysts' model assumptions. COur stock price estimate is lower than the BBY market price, indicating that we believe that BBY stock is overvalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our lower stock price estimate might be due to more optimistic forecasts or a lower discount rate compared to other investors' and analysts' model assumptions. Our stock price estimate is lower than the BBY market price, indicating that we believe that BBY stock is overvalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our lower stock price estimate might be due to more pessimistic forecasts or a higher discount rate compared to other investors' and analysts' model assumptions.
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
Cash dividends are not expenses. Explain.
-
the IS function and IM function of aneconomy are 0.5Y 1850 15r and 0.25Y 350 50r if exports increase by 200 and autonomous imports decrease by 30 million units of currency MUC find the change in new...
-
Critical Thinking Quality is an important product objective, but quality can mean different things for different products, such as durability, precision, aesthetic appeal, and so on. What does...
-
A diffuse, gray radiation shield of 60-mm diameter and emissivities of ? 2, i = 0.01 and ? 2, o = 0.1 on the inner and outer surfaces, respectively, is concentric with a long tube transporting a hot...
-
Transcribed image text: Prahm Corp. wants to raise $4.1 million via a rights offering. The company currently has 470,000 shares of common stock outstanding that sell for $42 per share. Its...
-
The Golden Oranges Nursery, which provides facilities for pre-school children on a commercial basis, is preparing its cash budget for next year. A profile of the estimated revenues and expenses for...
-
7. Consider an LC circuit, with inductance L = 0.1 H and capacitance C = 103 F, kept on a plane. The area of the circuit is 1 m. It is placed in a constant magnetic field of strength Bo which is...
-
Beach 10. The figure shows a circuit having eight resistances of 10 each, labelled R1 to R8, and two ideal batteries with voltages & = 12 V and 2 = 6 V. 1 R B1 Rs R R Which of the following...
-
12. Three plane mirrors form an equilateral triangle with each side of length L. There is a small hole at a distance /> O from one of the corners as shown in the figure. A ray of light is passed...
-
15. A small circular loop of area A and resistance R is fixed on a horizontal xy-plane with the center of the loop always on the axis of a long solenoid. The solenoid has m turns per unit length and...
-
16. List I describes four systems, each with two particles A and B in relative motion as shown in figures. List II gives possible magnitude of their relative velocities (in m s) at time t = 3 S....
-
Question: Please help with my ACCT 220 Quiz Please answer all multiple choice questions and problems. 1. Which of the following violates of internal control? a. Only one employee is responsible for...
-
The nursing staff caring for observation patients do not receive annual education regarding patient management. As the nurse director, you realize it is imperative that frontline staff receive...
-
What innovative communication mechanisms can be used to communicate with the patients attending physician or the hospitalist when the targeted patient LOS is approaching and/or when delays are...
-
As the director of the outpatient orthopedic services, you are asked to create a referral system to bone density testing for women who are at high risk for osteoporosis. How would you approach this...
Introduction To Intersection Theory In Algebraic Geometry 1st Edition - ISBN: 0821807048 - Free Book
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App